PBT
4.31
16.81
29.24
28.38
33.47
28.26
23.97
23.48
21.50
13.91
Adjustment
12.41
-1.67
4.74
1.94
-0.05
3.55
2.38
2.79
2.87
0.56
Changes in Working Capital
-2.06
-17.73
-25.82
6.13
1.67
0.78
-5.65
-4.42
-11.29
49.30
Cash after chg. in Working capital
14.67
-2.59
8.16
36.45
35.08
32.59
20.70
21.85
13.09
63.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.87
-3.87
-9.78
-10.32
-10.54
-8.40
-5.66
-2.14
-2.46
-1.51
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-1.00
0.00
-1.84
0.00
0.00
0.00
8.49
3.80
0.01
0.00